Droompark Buitenhuizen 410, Velsen-Zuid

Droompark Buitenhuizen 410, Velsen-Zuid

Velsen-Zuid

Waterfront · Wooded surroundings · Outside the built-up area · On a holiday park · Near the beach

€129,000

Asking Price

2

Bedrooms

53 m²

Living Area

Recreatie

Recreatiebestemming

Price
€129,000
Net yield
6.9%
ReportInquire
2-bedroom holiday home in Velsen-Zuid — photo 1 of 5
Multi Makelaars
1 / 5
2-bedroom holiday home in Velsen-Zuid — photo 2 of 5
2 / 5
2-bedroom holiday home in Velsen-Zuid — photo 3 of 5
3 / 5
2-bedroom holiday home in Velsen-Zuid — photo 4 of 5
4 / 5
2-bedroom holiday home in Velsen-Zuid — photo 5 of 5
5 / 5

Droompark Buitenhuizen 410, Velsen-Zuid

Velsen-Zuid · Holland Coast · Ref BF-3495Source · Multi Makelaars · listed 21 Jun 2026
Asking price
€129,000
Net yield
6.9%
Gross on asking
29.5%
Est. revenue / yr
€38,091
Want this analysis as an underwriting report (PDF)?

The page’s own figures, line by line · Every purchase cost and the all-in total · Occupancy and offer-price what-ifs · Netherlands ownership, tax and letting rules

Bedrooms
2
Built area
53 m²
Land
250 m²
Brixfox Score 92 · A+Koop (eigen grond)Pool or own lettingRecreatiebestemmingFinancial analysis ↓
Financials

What it earns, what it costs to own, and the net yield

Financial analysis
· Brixfox Standard · Non-resident · Fully managed
Fully managed is the Brixfox Standard shown on every card: a full-service manager's commission, charged on top of the Airbnb/Booking channel fees (not the cleaning cost — changeovers are funded by guest cleaning fees; you bear the residual). Self-managed drops the commission; the channel fees stay, because the platform is paid whoever manages, and you pay staff/local operations, a higher cleaning residual and your own time directly. Both scenarios divide the SAME gross revenue — the toggle changes the cost stack, not the revenue. That revenue is observed from actively-operated comps, so self-managed assumes you match their performance.Both scenarios share the same projected revenue — the toggle changes who runs the property and what that costs, not what it earns.
Net yieldNet operating income ÷ all-in investment. After local operating taxes; before home-country personal tax and financing costs. Modelled from observed market performance of comparable Airbnb listings.
6.9%
€10,918 net operating income /yr
Gross yield · all-in basis
24.2%
−17.3 pts in operating costs & local taxes
Before tax in your home country and financing costs. Estimates, not financial advice.
Modelled from Airbnb listings we track across Velsen-Zuid — live calendar data.

No Airbnb match on file

We have not confirmed this exact property on Airbnb, so it carries no operating history here. The figures above rest on the comparable set — a launch scenario, not a track record.

Revenue assumptions

Derived from comparable Airbnb listings near this home with the same number of bedrooms. The nightly rate is their asking price, distance-weighted, adjusted for the photos and for a water position the listing states. It is not corrected to a booked price: in the Netherlands we measured asking and booked rates at about the same level. Occupancy comes from measured market data for the nearest reference area, calibrated to the nights AirDNA measured as booked on Dutch holiday homes. The comp cards below show raw asking prices.
Expected ADR
€236
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
44%
Full-year estimate, market-calibrated
Projected annual revenue
€38,091
ADR × occupancy × 365
Rate basis: distance-weighted average of comparable Airbnbs near this home, +10% for the waterfront position the listing states — measured against Dutch comps, not assumed.
Comp data observed in USD · converted at €0.88/$

Investment basis

The true all-in acquisition cost — asking price plus purchase costs, renovation and furnishing. Every yield on this page is computed against this total, not the asking price.
Adjust the figures to your deal — yields recalculate live.
Purchase price· asking
€
Acquisition costs· 10.3% of price, auto-calculated
€13,320
Overdrachtsbelasting (transfer tax)€10,320
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€157,320
+22.0% over asking
Fully managed scenarioSwitch the scenario with the toggle at the top of the financial analysis — it drives every figure in this section. Gross revenue is identical in both scenarios (the comps' observed performance); the Villa Scorecard and risk panels elsewhere on the page always quote the fully-managed Brixfox Standard.
Gross annual revenue
€38,091
Rental management
−€11,427
Booking channel fees
−€1,524
Cleaning & consumables
−€1,905
Park charge (parkbijdrage)
€/yr−€3,050
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€121
Maintenance reserve
−€1,032
Insurance
−€500
Btw on the letting (21%)
−€3,328
Box 3 wealth tax
−€2,786
Net operating income
€10,918/yr
Net yield on all-in investment
6.9%

Rental turnover above €20,000 a year falls under 21% BTW — the lodging rate since 1 January 2026; camping pitches keep 9% — below it the kleineondernemersregeling (KOR) applies. Financing is not modelled: a mortgage lowers the Box 3 bill (debt at a 2.70% forfait) and adds interest.

Rental yield + value growth

Your net rental yield plus a yearly rise in the property's market value (land and building) that you choose. Value growth is an assumption, not data — which is why it starts at 0% and is kept out of the yield figures above.
Property value growth per year · your assumption0%
0%2.5% · Brixfox model assumption8%
Yield + value growth
6.9%/yr
6.9% net yield + 0% value growth
Value growth figures are illustrative only. The marker is the yearly growth Brixfox's model assumes for this market, not measured local price history; local supply, regulation and currency moves can materially change outcomes. Not financial advice.
Want this analysis as an underwriting report (PDF)?

The page’s own figures, line by line · Every purchase cost and the all-in total · Occupancy and offer-price what-ifs · Netherlands ownership, tax and letting rules

Not quite right? Get an email when a listing like this one comes on the market.

Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Approximate area

Velsen-Zuid · Holland Coast

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

92A+
Rental YieldStrong
6.9% net yield on all-in cost
LettingGood
Park allows its pool or own letting
OccupancyWeak
44% average occupancy
Nightly RateGood
€236 per night
Visual AppealGood
7/10 visual appeal
Size & SpaceAverage
250 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 6.9% (fully managed, on all-in cost) — outperforms most villas in this market
Recreatiebestemming stated in the listing — zoned for holiday use. That is the zoning, not a letting permission: the park contract and the municipality decide whether the home may be let
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
Occupancy at 44% — factor in seasonal gaps
Compact plot at 250 m² — limited expansion potential

Strong candidate at this price.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback14.4 yearsfrom net rent at the expected case
Before you buy

The park, the zoning and the tax the numbers rest on

Read from the listing, never a permit

The park allows both pool and independent letting

Pool or independent

Owners here can either join the park’s rental pool or let the home themselves. That choice is the single biggest lever on net yield in a park home — the pool trades a revenue share for filled weeks and zero effort; independent letting keeps the margin and the work. Confirm which options the current contract actually carries.

Permanent residence not permitted

Permanente bewoning niet toegestaan. This is a holiday-zoned home (recreatiebestemming): it may not be used as a year-round primary residence, and you cannot register at the address. That is normal for a Dutch recreatiewoning and says nothing about letting — the park contract and the municipality decide that. It also narrows the resale market to buyers who want exactly this.

Park: EuroparcsOperator: EuroParcsLetting: Rental pool or independent letting

Recreatiebestemming (recreatiewoning): permanent year-round residence is often not permitted — verify the municipality’s rules before buying.

The Netherlands has no national short-let register, so this is read from the listing — not a permit. Letting rules are set per municipality (and per park contract); confirm both with the gemeente and the seller before you buy. Guests pay toeristenbelasting per night wherever letting is allowed.

After-tax basis: net yield is on the all-in acquisition cost (asking price plus 8% overdrachtsbelasting, notary, legal and furnishing) and after Dutch Box 3 — a deemed return of 6.00% on the home's value, taxed at 36%, not a tax on the rent received. Park charges (the listing's figure where it states one, otherwise a market assumption you can edit in the P&L), utilities and a letting-agency share are deducted. Financing lowers the Box 3 bill — debt counts against it at a 2.70% forfait — and is not modelled here. Rental turnover above €20,000 a year falls under 21% BTW — the lodging rate since 1 January 2026; camping pitches keep 9% — below it the KOR applies. Box-3 rules are under reform; confirm with a Dutch tax adviser.

Property details

Year built: 2019
Energy: d
Condition: excellent
View: water
Situation: Waterfront · Wooded surroundings · Outside the built-up area · On a holiday park
Beach: Near the beachListing: “Het Noordzeestrand is vlakbij, steden als Haarlem, Alkmaar en Amsterdam ook.”

Listing text from the makelaar, in Dutch

Nu te koop dit luxe chalet Cube la Mer 4 van een recent bouwjaar en met een prachtige zonnige ligging aan het water. Met een ruim kavel (huur) en een mooi aangelegde tuin. Een gedeelte van de tuin fungeert als eigen parkeerplaats . De woning wordt geheel gemeubileerd aangeboden. Instapklaar dus! Vanwege het recente bouwjaar (2019), is deze woning voorzien van een warmtepomp en zonnepanelen. Het chalet is dus gasloos en geheel toekomstbestendig. De woning bevindt zich in Europarcs Buitenhuizen. Het park is het hele jaar geopend en er kan ook verhuurd worden, maar dat is niet verplicht. Aan u de keuze, eigen gebruik of verhuur als belegging. Voor beleggers bieden wij de kans om ook het naastgelegen chalet te verwerven. Bij aankoop van beide woningen is een aantrekkelijke korting te realiseren. Vraag ons naar de mogelijkheden! Ook hier geldt, dat de locatie alles bepalend is. Het recreatiegebied Spaarnwoude is echt een AAA locatie. In het recreatiegebied zelf kun je alle kanten op: Golfbaan Spaarnwoude 54 holes Skibaan Snow World met echte sneeuw om de hoek Steile wand klimmen Paardrijden Skeeleren Fietsen Vissen Kanoën en roeien Festivals etc. etc. Daarnaast is er in de omgeving van alles te beleven. Het Noordzeestrand is vlakbij, steden als Haarlem, Alkmaar en Amsterdam ook. Dat betekent dat je zelf een toptijd zult beleven in jouw recreatiewoning, maar dat het ook voor toeristen een fantastische bestemming is om te boeken voor een vakantie, een lang weekend of een midweek. De woning zelf is opgetrokken uit degelijke, onderhoudsvriendelijke materialen. Prima geisoleerd en voorzien van kunststof kozijnen en dubbel glas. Het geheel heeft een lichte, moderne en luxe uitstraling. De indeling van de woning is praktisch. De lichte woonkamer met grote ramen en toegang tot het terras grenst aan de luxe en volledig ingerichte keuken, voorzien van (uiteraard) een electrische kookplaat, magnetron/oven, vaatwasser en een koel/vries combi. Er zijn twee slaapkamers met beiden 2 en in totaal 4 slaapplaatsen. De badkamer is voorzien van de douche, het badkamermeubel met spiegel en een toilet. Ook op de inrichting van de woning en de tuin is niet bespaard. Geheel instapklaar, deze zomer nog genieten van je woning of van een mooi rendement op je belegging. Bovendien vind je op het park zelf al heel veel faciliteiten: • Buitenzwembad • Wellness • Fitnessruimte • Fiets- en E-chopper verhuur • Wasserette • Snackbar • Ontbijtbuffet • Speeltuinen • Tafeltennis • Animatie Ook als je op het park blijft zul je je niet snel vervelen. We nodigen je van harte uit om eens te komen kijken bij deze prachtige Cube de la Mer en dit alles met eigen ogen te aanschouwen. Maak snel een afspraak met Margot Dorst of Gerard Kampijon van Multi Makelaars. Tot snel!

Ask Brixfox

Questions about this listing, answered from its data

Ask Brixfox about this property

Answers grounded in this listing's data, its Airbnb comps and the score breakdown.

Try one of these

2 free AI questions a day · a free account gets 5 — Pro is unlimited.

Questions are stored for 12 months to improve our answers. Privacy

Inquire

Take the numbers with you, or talk to the agent

Property Underwriting Report

PDF report · one-time purchase · this property

  • The page’s own figures, line by line
  • Every purchase cost and the all-in total
  • Occupancy and offer-price what-ifs
  • Netherlands ownership, tax and letting rules

Interested in this property?

Your Brixfox analysis goes with it, so you arrive as a qualified buyer, not a cold email. Where the agency takes inquiries through Brixfox it goes straight to the agent; otherwise it comes to the Brixfox team and we reply to you. Brixfox adds no fee.

Optional — leave it blank and we'll send the message above.

Source · Multi Makelaars

We email you a copy and check in a few days later that you heard back. No spam, no fee.

Modelled from live Airbnb calendar data around this property · operating costs per line, editable in the P&L · estimates, not financial advice.Data sources & methodology ›

ROI calculations use Brixfox Intelligence rental data from tracked Airbnb calendars. Operating costs are modelled per line — Airbnb/Booking channel fees whoever manages, then either a full-service management commission or the staff/local operations a self-managing owner buys back, cleaning residual, utilities & insurance, local taxes — with every rate editable in the Financial analysis P&L above. Gross revenue is identical in both management scenarios. Market factors in Netherlands may impact actual yields.